566.2
Revenue¥M
622.8
628.9
646.3
669.0
695.7
712.6
730.2
740.6
770.3
789.8
619.1
2.57%
2.86%
25
27.01
Revenue growth%
25.65
23.66
24.41
21.58
18.82
16.78
16.92
17.65
19.72
21.72
20.65
17.65
20.65
9
20.65
Gross margin%
17.13
17.73
18.26
17.63
15.98
14.04
16.13
14.36
13.46
14.18
29.68
14.18
16.06
86
20.35
Operating margin%
8.18
6.48
5.23
3.20
5.74
3.04
3.09
2.70
1.40
1.79
22.15
2.70
3.15
18
5.00
Net margin%
14.89
17.63
15.13
14.90
15.07
12.37
14.66
16.25
16.16
15.04
11.63
15.04
15.06
32
30.17
P/E ratio (avg)x
9.386
10.27
10.60
10.44
11.49
10.52
10.76
10.11
9.632
9.163
6.862
10.11
10.35
42
20.60
EV/EBITx
23.55
22.48
25.08
23.20
21.25
20.90
21.20
19.34
18.97
16.99
21.93
19.34
21.23
68
18.45
FCF yield (avg)%
18.79
16.26
18.24
17.06
15.69
14.89
15.26
12.41
14.94
12.44
29.11
14.89
15.48
86
8.28
FCF margin%
19.01
16.06
15.84
17.84
17.14
15.36
13.13
13.09
13.10
12.39
18.15
13.10
15.60
79
0.718
FCF / Net incomex
0.791
0.846
0.804
0.821
0.858
0.838
0.946
1.096
1.122
1.234
1.406
1.096
0.852
73
29.17
ROIC%
20.93
18.90
17.83
20.50
22.00
24.99
24.73
21.95
22.40
20.53
11.81
22.40
21.44
15
15.57
Return on equity%
7.67
5.67
7.18
7.16
8.00
9.78
7.04
7.42
8.89
11.82
19.45
8.89
7.55
48
17.39
Return on assets%
29.70
29.19
28.84
30.44
29.52
32.06
32.65
33.53
32.46
33.45
18.02
32.65
31.25
94
8.21
EPS¥
5.07
4.77
4.74
4.56
4.74
5.28
5.04
5.66
5.53
6.02
8.86
4.87%
1.12%
—
28.46
EPS growth%
12.23
11.79
9.91
11.85
11.89
10.97
13.50
12.04
14.10
11.90
4.13
12.04
11.90
12
2.88
Bookvalue per sh¥
4.50
4.50
4.28
4.66
4.77
5.29
4.90
5.49
6.03
6.19
8.33
5.35%
3.69%
—
2.70
FCF per share¥
3.24
3.53
4.12
3.93
4.02
4.23
4.35
4.12
4.04
3.84
4.49
(0.94%)
2.57%
—
6.94
Dividend per sh¥
13.71
16.18
18.90
21.37
21.28
24.62
28.95
34.50
34.52
36.61
5.68
11.46%
11.84%
—
18.64
Div yield (avg)%
27.76
26.65
25.11
26.53
28.51
29.52
32.09
32.52
34.71
33.68
3.28
32.52
29.01
86
19.73
Payout ratio%
23.70
26.45
23.97
24.68
27.21
24.57
23.55
21.21
23.15
20.75
23.50
23.15
23.83
17
82.96
Shares (diluted)M
69.83
70.75
73.84
75.56
82.03
84.65
93.41
93.01
89.89
91.16
80.42
2.13%
2.20%
23
26.01
Buyback yield%
8.66
10.13
9.46
10.75
8.75
8.73
10.26
12.49
9.73
8.59
9.82
9.73
9.59
5
0.376
D/E ratiox
1.178
1.267
1.320
1.142
0.976
0.958
1.007
0.885
0.894
0.952
1.443
0.952
0.991
40
520.0
Enterprise value¥M
166.4
181.5
205.4
217.9
212.6
206.2
208.7
213.5
211.0
203.8
92.77
(0.84%)
1.19%
13
243.4
LT debt¥M
465.3
528.7
594.1
606.5
686.1
653.3
675.6
646.1
693.7
663.0
401.8
(0.68%)
3.45%
7
Revenue
¥789.8M
2.86%
1.00×
Cost of revenue
¥522.7M
3.00%
1.01×
Operating expenses
¥157.6M
2.23%
0.94×
Goodwill & intangibles
15.81%
Spread over hurdle
(2.94%)